| DEI Shares Outstanding |
|
9,290,651.00 |
9,097,689.00 |
23,536,070.00 |
6,297,303.00 |
4,292,455.00 |
5,924,137.00 |
| DEI Adjusted Shares Outstanding |
|
46.00 |
45.00 |
117.00 |
1,093.00 |
22,357.00 |
1,481,034.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-35,445.65 |
-266,374.16 |
-92,560.25 |
-110.02 |
-672.65 |
-10.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-630.07% |
9.74% |
99.12% |
-15,666.62% |
40.80% |
| EBIT Growth |
|
0.00% |
-631.09% |
9.65% |
98.89% |
-12,405.64% |
40.73% |
| NOPAT Growth |
|
0.00% |
-8,113.84% |
9.09% |
20.32% |
7.87% |
-13.74% |
| Net Income Growth |
|
0.00% |
-635.16% |
9.65% |
98.89% |
-12,405.64% |
40.73% |
| EPS Growth |
|
0.00% |
-635.16% |
9.65% |
98.89% |
-12,405.64% |
40.73% |
| Operating Cash Flow Growth |
|
0.00% |
-5,018.79% |
-1.16% |
35.06% |
-151.45% |
54.86% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-107.93% |
-2.87% |
-85.83% |
31.03% |
| Invested Capital Growth |
|
0.00% |
-102.04% |
-205.67% |
-27.22% |
66.49% |
-2.72% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-45.44% |
19.84% |
-110.58% |
3.09% |
-9.71% |
| EBIT Q/Q Growth |
|
0.00% |
-45.64% |
19.80% |
-113.74% |
3.08% |
-9.66% |
| NOPAT Q/Q Growth |
|
0.00% |
-45.20% |
19.54% |
19.73% |
6.69% |
-9.91% |
| Net Income Q/Q Growth |
|
0.00% |
-22.96% |
19.68% |
-113.74% |
3.08% |
-9.66% |
| EPS Q/Q Growth |
|
0.00% |
-22.96% |
19.68% |
-113.74% |
3.08% |
-9.66% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-31.72% |
14.69% |
-16.94% |
-10.53% |
17.72% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-107.78% |
22.47% |
-25.29% |
20.62% |
| Invested Capital Q/Q Growth |
|
0.00% |
-102.05% |
-5.87% |
-3.25% |
53.70% |
-7.77% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.11% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.33% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-4.81% |
-35.40% |
-2,272.77% |
-3.12% |
-264.85% |
-131.38% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.40% |
3.03% |
-2,272.77% |
-3.12% |
-264.85% |
-131.38% |
| Return on Equity Simple (ROE_SIMPLE) |
|
28.65% |
0.00% |
-1,028.98% |
-1.81% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.10 |
-8.37 |
-7.61 |
-6.06 |
-5.58 |
-6.35 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-284.65% |
-399.78% |
-98.79% |
68.88% |
-102.28% |
-29.82% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-91.15% |
-118.57% |
-71.66% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.64 |
-12 |
-11 |
-0.12 |
-15 |
-8.91 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.64 |
-12 |
-11 |
-0.10 |
-15 |
-8.89 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
4.25 |
0.47 |
0.42 |
0.53 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
4.25 |
0.47 |
0.42 |
0.53 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.52 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.01 |
-0.03 |
-6.85 |
-2.24 |
-1.63 |
-1.27 |
| Leverage Ratio |
|
1.09 |
1.13 |
7.92 |
2.30 |
1.66 |
1.34 |
| Compound Leverage Factor |
|
1.09 |
1.13 |
7.92 |
2.30 |
1.66 |
1.34 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
108.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-8.39% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
8.60 |
-3.46 |
-12.13 |
-1.97 |
-14.59 |
-6.56 |
| Noncontrolling Interest Sharing Ratio |
|
108.40% |
108.55% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.19 |
0.89 |
1.22 |
2.18 |
3.43 |
5.41 |
| Quick Ratio |
|
0.16 |
0.60 |
1.18 |
2.15 |
3.40 |
5.36 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
60 |
-4.78 |
-4.92 |
-9.14 |
-6.30 |
| Operating Cash Flow to CapEx |
|
0.00% |
-8,404.31% |
0.00% |
0.00% |
-95,567.66% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
67 |
-1.37 |
-4.20 |
-5.34 |
-1.79 |
-1.84 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-69 |
-2.83 |
-1.14 |
3.55 |
-0.05 |
| Enterprise Value (EV) |
|
166 |
92 |
-0.78 |
-8.84 |
-4.52 |
-5.96 |
| Market Capitalization |
|
93 |
93 |
4.47 |
3.15 |
1.98 |
4.74 |
| Book Value per Share |
|
($0.61) |
($0.01) |
$0.04 |
$1.06 |
$1.10 |
$1.50 |
| Tangible Book Value per Share |
|
($0.61) |
($0.01) |
$0.04 |
$1.06 |
$1.10 |
$1.50 |
| Total Capital |
|
68 |
-0.10 |
1.05 |
6.65 |
4.71 |
8.86 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.54 |
-1.27 |
-5.25 |
-12 |
-6.50 |
-11 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.13 |
0.00 |
0.00 |
0.02 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.32 |
-1.50 |
-4.29 |
-5.41 |
-1.85 |
-1.89 |
| Debt-free Net Working Capital (DFNWC) |
|
-2.78 |
-0.23 |
0.96 |
6.58 |
4.65 |
8.81 |
| Net Working Capital (NWC) |
|
-2.78 |
-0.23 |
0.96 |
6.58 |
4.65 |
8.81 |
| Net Nonoperating Expense (NNE) |
|
1.53 |
3.62 |
3.22 |
-5.94 |
9.46 |
2.56 |
| Net Nonoperating Obligations (NNO) |
|
-0.54 |
-1.27 |
-5.25 |
-12 |
-6.50 |
-11 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($1,228.50) |
($602.70) |
$0.00 |
($1,052.16) |
($23.95) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
1.73K |
17.97K |
0.00 |
14.29K |
620.79K |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($602.70) |
$0.00 |
($1,052.16) |
($23.95) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
6.50K |
17.97K |
0.00 |
14.29K |
620.79K |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
6.50K |
150.40K |
0.00 |
75.44K |
3.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.10 |
-8.37 |
-7.61 |
-6.06 |
-5.58 |
-6.35 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-70.66% |
0.00% |
0.00% |
0.00% |